14 Daytona St Destin, Florida, 32550-3945
7 bed • 3 bath • 16 guests
Est. $5,996/mo

Inquire about this property
Contact Agent
$150,992
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$33,962
Profit
Revenue
$150,992
Operating Expenses
$32,709
Operating Income
$118,283
Mortgage & Taxes
$84,321
Profit (Cash Flow)
$33,962
$304,250
Cash Investment
Down Payment
$250,000
Renos & Furnishing
$16,750
Closing Costs
$37,500
Total
$304,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.16%
Cap Rate
9.46%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$59,326
Deductible property tax
$12,375
Your total deduction
$92,185
Your adjusted annual income
$150,000 - $92,185 = $57,815
Taxes on $57,815 (30%)
$17,345
Your old tax bill
$45,000
Your new tax bill
$17,345
Estimated tax savings
$27,655
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com